ODD SOLUTIONS AS

1391 VOLLEN

Finances

Share Ownership

Return on Equity

98,68 %

Current Ratio

2,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	375 000	236 000	205 000	0
Net Income	225 000	123 000	81 000	−6 000
Total Assets	395 000	285 000	109 000	0
Total Equity	228 000	153 000	68 000	−13 000

Income (NOK)	2022	2021	2020	2019
Revenue	375 000	236 000	205 000	0
Expenditure	88 000	78 000	101 000	6 000
Operating Profit	288 000	158 000	104 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	288 000	158 000	104 000	−6 000
Tax	63 000	35 000	23 000	0
Net Income	225 000	123 000	81 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	23 000	39 000	0
Total Current Assets	345 000	262 000	70 000	0
Total Assets	395 000	285 000	109 000	0
Total Retained Equity	198 000	123 000	38 000	−43 000
Total Equity	228 000	153 000	68 000	−13 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	167 000	132 000	40 000	13 000
Total Equity and Debt	395 000	285 000	109 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	375 000	236 000	205 000	0
Other Income	0	0	0	0
Revenue	375 000	236 000	205 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	0	0	0
Depreciation	17 000	16 000	9 000	0
Impairment	0	0	0	0
Expenditure	88 000	78 000	101 000	6 000
Operating Profit	288 000	158 000	104 000	−6 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	150 000	38 000	0	0
Net Income	225 000	123 000	81 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	23 000	39 000	0
Total Tangible Assets	50 000	23 000	39 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	23 000	39 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	255 000	105 000	61 000	0
Total Current Assets	345 000	262 000	70 000	0
Total Assets	395 000	285 000	109 000	0
Total Equity	228 000	153 000	68 000	−13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	19 000	19 000	19 000	0
Unpaid Taxes	20 000	40 000	0	0
Dividends	150 000	38 000	0	0
Other Current Debt	0	0	0	13 000
Total Current Debt	167 000	132 000	40 000	13 000
Total Equity and Debt	395 000	285 000	109 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	98,68 %	80,39 %	119,12 %	46,15 %
Debt-to-Equity Ratio	0	0	0,01	−0
Operating Profit Margin	76,8 %	66,95 %	50,73 %	-
Current Ratio	2,07	1,98	1,75	0
Quick Ratio	2,07	1,98	1,75	0
Equity Ratio	0,58	0,54	0,62	-
Gross Profit Margin	100 %	100 %	100 %	-